0.533
Revenue$M
0.762
0.760
0.767
0.773
0.777
0.800
0.808
0.838
0.863
0.883
0.560
2.58%
1.76%
21
9.73
Revenue growth%
19.30
17.34
20.11
21.05
21.75
21.11
22.40
22.86
25.24
26.03
22.88
22.86
21.43
16
26.04
Gross margin%
25.69
24.66
26.98
29.51
27.33
26.88
27.18
29.32
30.79
31.14
16.22
29.32
27.26
68
9.14
Operating margin%
11.45
12.80
13.56
15.08
14.92
17.89
15.55
15.89
16.55
17.77
8.41
16.55
15.32
73
20.49
Net margin%
11.28
10.38
8.58
8.70
5.85
6.65
6.35
5.36
2.41
3.76
10.36
5.36
6.50
81
12.69
P/E ratio (avg)x
21.76
22.42
26.40
26.99
26.10
30.16
31.75
32.70
32.79
36.83
8.307
32.70
28.58
76
34.32
EV/EBITx
23.81
27.70
29.26
31.12
32.74
31.12
29.29
31.88
36.20
38.05
29.24
31.88
31.12
39
9.49
FCF yield (avg)%
17.15
15.50
16.56
15.00
15.94
16.85
14.96
14.80
13.19
10.32
12.18
14.80
15.25
94
16.76
FCF margin%
28.81
29.75
27.24
29.88
31.78
34.75
34.92
33.08
35.42
36.20
13.74
34.92
32.43
39
1.219
FCF / Net incomex
0.734
0.747
0.721
0.754
0.816
0.730
0.782
0.767
0.812
0.789
1.448
0.782
0.760
18
7.44
ROIC%
5.09
3.65
1.81
2.31
1.41
0.77
0.40
0.40
0.40
0.40
27.22
0.40
1.09
14
20.31
Return on equity%
20.90
22.81
21.13
18.59
17.97
17.25
17.55
15.69
14.74
14.87
20.16
15.69
17.76
60
9.30
Return on assets%
24.48
23.91
26.80
29.71
30.67
31.60
33.36
32.09
33.08
30.50
14.14
32.09
30.59
36
0.03
EPS$
0.08
0.07
0.08
0.09
0.09
0.09
0.08
0.08
0.08
0.07
0.04
(5.24%)
(1.98%)
—
2.31
EPS growth%
15.63
16.57
19.31
20.41
20.26
21.90
23.60
23.39
23.06
25.42
17.91
23.39
21.16
19
0.04
Bookvalue per sh$
0.06
0.06
0.06
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.07
3.30%
3.65%
—
0.05
FCF per share$
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.07
0.04
4.25%
0.69%
—
0.08
Dividend per sh$
0.10
0.09
0.09
0.08
0.08
0.07
0.08
0.08
0.07
0.06
0.11
(5.78%)
(3.92%)
—
16.59
Div yield (avg)%
20.80
20.67
23.17
24.36
26.54
26.05
28.07
28.26
30.60
32.89
16.23
28.26
26.29
13
18.52
Payout ratio%
21.38
23.75
23.12
23.45
20.56
19.69
18.53
19.92
22.75
20.26
14.82
19.92
20.97
8
4.331
Shares (diluted)M
4.887
5.553
5.806
5.592
6.222
6.087
6.322
7.236
6.568
6.553
4.514
1.04%
4.24%
24
15.94
Buyback yield%
15.71
14.78
14.19
16.63
16.61
19.17
17.60
16.38
16.79
15.05
7.35
16.79
16.50
35
0.603
D/E ratiox
0.550
0.617
0.637
0.635
0.735
0.864
0.927
0.971
0.967
1.088
0.192
0.967
0.800
47
0.769
Enterprise value$M
0.668
0.720
0.741
0.752
0.702
0.767
0.702
0.724
0.639
0.698
0.843
(0.11%)
1.13%
26
0.282
LT debt$M
0.664
0.718
0.656
0.719
0.807
0.793
0.750
0.770
0.784
0.728
0.876
(2.02%)
1.31%
55
Revenue
$0.883M
1.76%
1.00×
Cost of revenue
$0.618M
1.76%
1.00×
Operating expenses
$0.163M
1.63%
0.99×
Property and equipment
20.50%
Cash and investments
17.19%
Spread over hurdle
(8.42%)